87900 - Other Residential Care Activities N.e.c.
Par Value of Share
Class 1 ordinary share
12021-08-01 ~ 2022-07-31
Class 2 ordinary share
12021-08-01 ~ 2022-07-31
Turnover/Revenue
10,137,446 GBP2021-08-01 ~ 2022-07-31
9,170,340 GBP2020-08-01 ~ 2021-07-31
Cost of Sales
6,677,622 GBP2021-08-01 ~ 2022-07-31
6,010,851 GBP2020-08-01 ~ 2021-07-31
Gross Profit/Loss
3,459,824 GBP2021-08-01 ~ 2022-07-31
3,159,489 GBP2020-08-01 ~ 2021-07-31
Administrative Expenses
2,606,319 GBP2021-08-01 ~ 2022-07-31
2,840,852 GBP2020-08-01 ~ 2021-07-31
Operating Profit/Loss
1,211,811 GBP2021-08-01 ~ 2022-07-31
885,253 GBP2020-08-01 ~ 2021-07-31
Other Interest Receivable/Similar Income (Finance Income)
4,526 GBP2021-08-01 ~ 2022-07-31
3,777 GBP2020-08-01 ~ 2021-07-31
Interest Payable/Similar Charges (Finance Costs)
49,712 GBP2021-08-01 ~ 2022-07-31
55,866 GBP2020-08-01 ~ 2021-07-31
Profit/Loss on Ordinary Activities Before Tax
1,166,625 GBP2021-08-01 ~ 2022-07-31
833,164 GBP2020-08-01 ~ 2021-07-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
227,130 GBP2021-08-01 ~ 2022-07-31
155,589 GBP2020-08-01 ~ 2021-07-31
Profit/Loss
939,495 GBP2021-08-01 ~ 2022-07-31
677,575 GBP2020-08-01 ~ 2021-07-31
Comprehensive Income/Expense
939,495 GBP2021-08-01 ~ 2022-07-31
677,575 GBP2020-08-01 ~ 2021-07-31
Property, Plant & Equipment
10,008,145 GBP2022-07-31
10,062,034 GBP2021-07-31
Fixed Assets - Investments
103,875 GBP2022-07-31
52,500 GBP2021-07-31
Fixed Assets
10,112,020 GBP2022-07-31
10,114,534 GBP2021-07-31
Total Inventories
117,092 GBP2022-07-31
118,291 GBP2021-07-31
Debtors
Current
3,628,763 GBP2022-07-31
3,091,943 GBP2021-07-31
Non-current
69,614 GBP2022-07-31
58,628 GBP2021-07-31
Cash at bank and in hand
1,953,295 GBP2022-07-31
1,852,914 GBP2021-07-31
Current Assets
5,768,764 GBP2022-07-31
5,121,776 GBP2021-07-31
Creditors
Current
2,129,617 GBP2022-07-31
1,874,542 GBP2021-07-31
Net Current Assets/Liabilities
3,639,147 GBP2022-07-31
3,247,234 GBP2021-07-31
Total Assets Less Current Liabilities
13,751,167 GBP2022-07-31
13,361,768 GBP2021-07-31
Net Assets/Liabilities
12,088,624 GBP2022-07-31
11,435,929 GBP2021-07-31
Equity
Called up share capital
3,119,101 GBP2022-07-31
3,119,101 GBP2021-07-31
3,119,101 GBP2020-07-31
Revaluation reserve
2,989,660 GBP2022-07-31
2,989,660 GBP2021-07-31
2,989,660 GBP2020-07-31
Retained earnings (accumulated losses)
5,979,863 GBP2022-07-31
5,327,168 GBP2021-07-31
4,846,393 GBP2020-07-31
Equity
12,088,624 GBP2022-07-31
11,435,929 GBP2021-07-31
10,955,154 GBP2020-07-31
Dividends Paid
Retained earnings (accumulated losses)
-286,800 GBP2021-08-01 ~ 2022-07-31
-196,800 GBP2020-08-01 ~ 2021-07-31
Dividends Paid
-286,800 GBP2021-08-01 ~ 2022-07-31
-196,800 GBP2020-08-01 ~ 2021-07-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
939,495 GBP2021-08-01 ~ 2022-07-31
677,575 GBP2020-08-01 ~ 2021-07-31
Bank Overdrafts
-4,023 GBP2021-07-31
Wages/Salaries
6,922,801 GBP2021-08-01 ~ 2022-07-31
6,173,008 GBP2020-08-01 ~ 2021-07-31
Social Security Costs
70,180 GBP2021-08-01 ~ 2022-07-31
71,653 GBP2020-08-01 ~ 2021-07-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
84,042 GBP2021-08-01 ~ 2022-07-31
116,617 GBP2020-08-01 ~ 2021-07-31
Staff Costs/Employee Benefits Expense
7,077,023 GBP2021-08-01 ~ 2022-07-31
6,361,278 GBP2020-08-01 ~ 2021-07-31
Average Number of Employees
3652021-08-01 ~ 2022-07-31
3642020-08-01 ~ 2021-07-31
Director Remuneration
36,400 GBP2021-08-01 ~ 2022-07-31
36,266 GBP2020-08-01 ~ 2021-07-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
291,871 GBP2021-08-01 ~ 2022-07-31
261,884 GBP2020-08-01 ~ 2021-07-31
Current Tax for the Period
242,941 GBP2021-08-01 ~ 2022-07-31
177,602 GBP2020-08-01 ~ 2021-07-31
Tax Expense/Credit at Applicable Tax Rate
221,659 GBP2021-08-01 ~ 2022-07-31
158,301 GBP2020-08-01 ~ 2021-07-31
Dividends Paid on Shares
286,800 GBP2021-08-01 ~ 2022-07-31
196,800 GBP2020-08-01 ~ 2021-07-31
Intangible Assets - Gross Cost
Net goodwill
136,355 GBP2021-07-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
136,355 GBP2021-07-31
Property, Plant & Equipment - Gross Cost
Land and buildings
9,397,292 GBP2022-07-31
9,371,606 GBP2021-07-31
Furniture and fittings
5,536,271 GBP2022-07-31
5,329,695 GBP2021-07-31
Motor vehicles
280,886 GBP2022-07-31
273,707 GBP2021-07-31
Computers
198,961 GBP2022-07-31
193,315 GBP2021-07-31
Property, Plant & Equipment - Gross Cost
15,413,410 GBP2022-07-31
15,168,323 GBP2021-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
5,052,613 GBP2022-07-31
4,822,166 GBP2021-07-31
Motor vehicles
168,755 GBP2022-07-31
111,437 GBP2021-07-31
Computers
183,897 GBP2022-07-31
172,686 GBP2021-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,405,265 GBP2022-07-31
5,106,289 GBP2021-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
230,447 GBP2021-08-01 ~ 2022-07-31
Motor vehicles
57,318 GBP2021-08-01 ~ 2022-07-31
Computers
11,211 GBP2021-08-01 ~ 2022-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
298,976 GBP2021-08-01 ~ 2022-07-31
Property, Plant & Equipment
Land and buildings
9,397,292 GBP2022-07-31
9,371,606 GBP2021-07-31
Furniture and fittings
483,658 GBP2022-07-31
507,529 GBP2021-07-31
Motor vehicles
112,131 GBP2022-07-31
162,270 GBP2021-07-31
Computers
15,064 GBP2022-07-31
20,629 GBP2021-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
7,105 GBP2021-08-01 ~ 2022-07-31
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
8,881 GBP2022-07-31
23,669 GBP2021-07-31
Merchandise
19,164 GBP2022-07-31
19,164 GBP2021-07-31
Value of work in progress
97,928 GBP2022-07-31
99,127 GBP2021-07-31
Trade Debtors/Trade Receivables
Current
461,359 GBP2022-07-31
366,646 GBP2021-07-31
Amounts Owed by Group Undertakings
Current
5,000 GBP2022-07-31
Other Debtors
Current
2,615,887 GBP2022-07-31
2,297,442 GBP2021-07-31
Prepayments
Current
333,571 GBP2022-07-31
247,462 GBP2021-07-31
Debtors
Amounts falling due within one year, Current
3,628,763 GBP2022-07-31
3,091,943 GBP2021-07-31
Debtors
3,698,377 GBP2022-07-31
3,150,571 GBP2021-07-31
Bank Borrowings/Overdrafts
Current
279,956 GBP2022-07-31
283,979 GBP2021-07-31
Finance Lease Liabilities - Total Present Value
Current
14,257 GBP2022-07-31
7,410 GBP2021-07-31
Trade Creditors/Trade Payables
Current
705,021 GBP2022-07-31
504,040 GBP2021-07-31
Corporation Tax Payable
Current
253,650 GBP2022-07-31
236,230 GBP2021-07-31
Other Taxation & Social Security Payable
Current
88,389 GBP2022-07-31
81,793 GBP2021-07-31
Other Creditors
Current
214,564 GBP2022-07-31
232,662 GBP2021-07-31
Accrued Liabilities/Deferred Income
Current
510,319 GBP2022-07-31
469,470 GBP2021-07-31
Bank Borrowings/Overdrafts
Non-current
1,440,551 GBP2022-07-31
1,668,288 GBP2021-07-31
Finance Lease Liabilities - Total Present Value
Non-current
19,748 GBP2021-07-31
Bank Borrowings
Between two and five year, Non-current
839,867 GBP2022-07-31
839,867 GBP2021-07-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
19,748 GBP2021-07-31
hire purchase agreements
14,257 GBP2022-07-31
27,158 GBP2021-07-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
6,955 GBP2022-07-31
5,195 GBP2021-07-31
Between one and five year
16,373 GBP2022-07-31
20,981 GBP2021-07-31
All periods
23,328 GBP2022-07-31
26,176 GBP2021-07-31
Bank Overdrafts
Secured
4,023 GBP2021-07-31
Bank Borrowings
Secured
1,720,507 GBP2022-07-31
1,948,244 GBP2021-07-31
Total Borrowings
Secured
1,734,764 GBP2022-07-31
1,979,425 GBP2021-07-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
221,992 GBP2022-07-31
237,803 GBP2021-07-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2,919,101 shares2022-07-31
Class 2 ordinary share
200,000 shares2022-07-31
Profit/Loss
Retained earnings (accumulated losses)
939,495 GBP2021-08-01 ~ 2022-07-31